ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Title of this worksheet is in cell at right. Next instruction is in cell A4.
PERSONAL MONTHLY BUDGET
2
13Expenses$2 500,00Завдання 1Знайти суму доходів в 1 та 2 таблицях (використовуючи формули)
3
1PROJECTED MONTHLY INCOMEIncome 1$4 300,00PROJECTED BALANCE
(Projected income minus expenses)
4
Extra income$300,00Завдання 2Знайти баланс проєкту (таблиця 3)
5
Projected Balance is auto calculated in cell J4, Actual Balance in J6, and Difference in J8. Next instruction is in cell A8.
Total monthly incomeACTUAL BALANCE
(Actual income minus expenses)
6
2Завдання 3 Побудувати Діаграми для таблиць 4 та 5 - Стовпчасту та Кругову відповідно
7
Actual Monthly Income label is in cell at right. Enter Income 1 in cell E8 and Extra Income in E9 to calculate Total monthly income in E10. Next instruction is in cell A12.
ACTUAL MONTHLY INCOMEIncome 1$4 000,00DIFFERENCE
(Actual minus projected)		Додаткове
8
Extra income$300,00Завдання 4 Підрахувати Суму значень по стовбцям в таблиці 5
9
Total monthly income
10
45
11
Enter details in Housing table starting in cell at right and in Entertainment table starting in cell G12. Next instruction is in cell A25.
HOUSINGProjected CostActual Cost
ENTERTAINMENT
Projected CostActual CostDifference
12
Mortgage or rent$1 000,00$1 000,00Night out$200,00$100,00$100,00
13
Phone$54,00$100,00Music platforms$20,00$70,00$50,00
14
Electricity$44,00$56,00Movies$100,00$200,00$200,00
15
Gas$22,00$28,00Concerts$40,00$40,00$0,00
16
Water and sewer$8,00$8,00Sporting events$400,00$200,00$200,00
17
Cable$34,00$34,00Live theater$200,00$500,00$300,00
18
Waste removal$10,00$10,00Other$300,00$100,00$200,00
19
Maintenance or repairs
$23,00$0,00Other$500,00$0,00$500,00
20
Supplies$0,00$0,00Other$100,00$0,00$100,00
21
Other$0,00$0,00Subtotal
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100